[MAHJAYA] QoQ Quarter Result on 31-Mar-2007 [#3]

Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -462.16%
YoY- -153.82%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 35,432 39,914 33,538 26,969 23,677 33,091 60,844 -30.19%
PBT 1,825 1,369 2,728 -1,680 -380 3,464 3,750 -38.04%
Tax -846 -376 -1,936 572 523 -1,303 -768 6.64%
NP 979 993 792 -1,108 143 2,161 2,982 -52.31%
-
NP to SH 1,009 921 722 -1,206 333 2,263 2,578 -46.40%
-
Tax Rate 46.36% 27.47% 70.97% - - 37.62% 20.48% -
Total Cost 34,453 38,921 32,746 28,077 23,534 30,930 57,862 -29.15%
-
Net Worth 325,607 322,756 276,451 326,168 333,000 327,180 225,190 27.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 325,607 322,756 276,451 326,168 333,000 327,180 225,190 27.78%
NOSH 272,702 270,882 276,451 274,090 277,500 272,650 225,190 13.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.76% 2.49% 2.36% -4.11% 0.60% 6.53% 4.90% -
ROE 0.31% 0.29% 0.26% -0.37% 0.10% 0.69% 1.14% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.99 14.73 12.13 9.84 8.53 12.14 27.02 -38.54%
EPS 0.37 0.34 0.26 -0.44 0.12 0.83 0.94 -46.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.194 1.1915 1.00 1.19 1.20 1.20 1.00 12.51%
Adjusted Per Share Value based on latest NOSH - 274,090
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.89 14.52 12.20 9.81 8.61 12.04 22.14 -30.20%
EPS 0.37 0.34 0.26 -0.44 0.12 0.82 0.94 -46.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1847 1.1744 1.0059 1.1868 1.2116 1.1905 0.8194 27.77%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.50 0.54 0.65 0.56 0.55 0.45 0.54 -
P/RPS 3.85 3.66 5.36 5.69 6.45 3.71 2.00 54.56%
P/EPS 135.14 158.82 248.88 -127.27 458.33 54.22 47.17 101.33%
EY 0.74 0.63 0.40 -0.79 0.22 1.84 2.12 -50.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.65 0.47 0.46 0.37 0.54 -15.38%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 29/08/07 29/05/07 27/02/07 30/11/06 29/08/06 -
Price 0.44 0.50 0.52 0.58 0.56 0.50 0.45 -
P/RPS 3.39 3.39 4.29 5.89 6.56 4.12 1.67 60.11%
P/EPS 118.92 147.06 199.11 -131.82 466.67 60.24 39.31 108.74%
EY 0.84 0.68 0.50 -0.76 0.21 1.66 2.54 -52.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.52 0.49 0.47 0.42 0.45 -12.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment